Company Valuation: Charles Schwab

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 158,999 155,425 125,446 135,479 177,534 159,872 - -
Change - -2.25% -19.29% 8% 31.04% -9.95% - -
Enterprise Value (EV) 1 119,799 153,125 141,246 138,479 162,534 154,550 163,057 174,236
Change - 27.82% -7.76% -1.96% 17.37% -4.91% 5.5% 6.86%
P/E ratio 29.7x 23.8x 27.1x 24.8x 21.5x 16.2x 14.1x 12.8x
PBR 2.71x 4.1x 3.07x 2.75x - 3.38x 3.03x 2.71x
PEG - 1x -1x 1.4x 0.4x 0.8x 1x 1.2x
Capitalization / Revenue 8.59x 7.49x 6.66x 6.91x 7.42x 6.04x 5.55x 5.22x
EV / Revenue 6.47x 7.38x 7.5x 7.06x 6.79x 5.84x 5.66x 5.69x
EV / EBITDA 12x 13.2x 15.4x 14.2x 12.2x 9.82x 9.4x 9.19x
EV / EBIT 13.6x 14.8x 18.1x 18x 14.2x 11.3x 10.6x 11x
EV / FCF 22.8x 22.9x 28.4x 67.6x - 8.67x 9.32x 9.26x
FCF Yield 4.38% 4.36% 3.52% 1.48% - 11.5% 10.7% 10.8%
Dividend per Share 2 0.72 0.84 1 1 1.08 1.193 1.334 1.604
Rate of return 0.86% 1.01% 1.45% 1.35% 1.08% 1.31% 1.46% 1.76%
EPS 2 2.83 3.5 2.54 2.99 4.65 5.633 6.457 7.119
Distribution rate 25.4% 24% 39.4% 33.4% 23.2% 21.2% 20.7% 22.5%
Net sales 1 18,520 20,762 18,837 19,606 23,921 26,470 28,812 30,628
EBITDA 1 9,960 11,624 9,146 9,772 13,333 15,737 17,355 18,955
EBIT 1 8,796 10,376 7,808 7,692 11,459 13,725 15,437 15,876
Net income 1 5,360 6,635 4,649 5,478 8,417 9,829 11,068 12,247
Net Debt 1 -39,200 -2,300 15,800 3,000 -15,000 -5,322 3,185 14,364
Reference price 2 84.10 83.26 68.80 74.01 99.91 91.24 91.24 91.24
Nbr of stocks (in thousands) 1,890,600 1,866,739 1,823,343 1,830,556 1,776,937 1,752,210 - -
Announcement Date 1/18/22 1/18/23 1/17/24 1/21/25 1/21/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.2x5.84x9.82x1.31% 160B
13.61x6.37x - 2.73% 245B
13.49x9.67x - 2.34% 243B
10.24x - - 2.41% 185B
13.18x0.86x - 2.63% 54.38B
12.37x - - 1.48% 28.5B
10.71x5.89x - 2.8% 24.34B
8.16x - - 3.56% 23.54B
15.13x1.37x8.73x0.45% 23.19B
9.33x7.23x - 4.32% 22.23B
Average 12.24x 5.32x 9.27x 2.4% 100.85B
Weighted average by Cap. 13.06x 6.77x 9.68x 2.31%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. SCHW Stock
  4. Valuation Charles Schwab
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW